Suite number:
E2
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1205 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,390,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.64%
Cumulative Return on Investment in Year 5
87.33%
Property Price at the End of Year 5
$1,791,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$69,490
5% on Occupancy
$69,500
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $917,000 |
| rent income | - | $20,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $41,000 | $307,000 |
| mortgage principal reduction | - | $13,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $199,000 |
| deposit interest | $7,000 | $2,000 | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $79,000 | $116,000 | $131,000 | $137,000 | $144,000 | $151,000 | $158,000 | $166,000 | $174,000 | $182,000 | $1,438,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $139,000 | - | - | - | - | - | - | - | - | - | $139,000 |
| remaining balance payment | - | $139,000 | - | - | - | - | - | - | - | - | $139,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $11,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $165,000 |
| mortgage payment | - | $42,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $552,000 |
| total expense investment | $139,000 | $239,000 | $81,000 | $81,000 | $82,000 | $83,000 | $83,000 | $84,000 | $84,000 | $85,000 | $1,041,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$60,017 | -$122,433 | $50,000 | $56,000 | $62,000 | $68,000 | $75,000 | $82,000 | $89,000 | $97,000 | $396,000 |
| cumulative roi | $38 | $42 | $59 | $74 | $87 | $100 | $111 | $122 | $133 | $143 | $909 |
A community as unique as Aqua Waterfront Village demands a collaboration of equal measure. Master-planned by Mission Group in partnership with acclaimed architectural firm IBI Group and noted interior design company LPI Design, the concept of Aqua ha...
Address: Kelowna, British Columbia
Price Range: $590,000 - $3,590,000
Avail. suites: 17
1—3 bd
620—2647 SqFt